[MUDAJYA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MUDAJYA] MUDAJAYA GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 72.01%
YoY- -178.47%
Quarter Report
Latest QR
Upcoming QR
MUDAJYA's Result
MUDAJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 542,812 378,943 252,947 153,455 1,050,805 854,060 645,403 -10.87%
PBT 10,902 -12,009 -28,798 -18,440 -61,605 46,645 38,676 -56.90%
Tax -8,510 -3,258 -1,557 -485 -8,857 -16,430 -10,126 -10.91%
NP 2,392 -15,267 -30,355 -18,925 -70,462 30,215 28,550 -80.76%
-
NP to SH -1,428 -17,597 -31,933 -19,661 -70,234 29,475 28,401 -
-
Tax Rate 78.06% - - - - 35.22% 26.18% -
Total Cost 540,420 394,210 283,302 172,380 1,121,267 823,845 616,853 -8.41%
-
Net Worth 1,084,222 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 -7.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 32,390 32,458 -
Div Payout % - - - - - 109.89% 114.29% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,084,222 1,092,413 1,069,809 1,084,856 1,101,286 1,198,434 1,217,185 -7.40%
NOSH 528,888 538,134 537,592 538,657 539,846 539,835 540,971 -1.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.44% -4.03% -12.00% -12.33% -6.71% 3.54% 4.42% -
ROE -0.13% -1.61% -2.98% -1.81% -6.38% 2.46% 2.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 102.63 70.42 47.05 28.49 194.65 158.21 119.30 -9.52%
EPS -0.27 -3.27 -5.91 -3.65 -13.01 5.46 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 2.05 2.03 1.99 2.014 2.04 2.22 2.25 -6.00%
Adjusted Per Share Value based on latest NOSH - 538,657
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.43 14.26 9.52 5.77 39.54 32.14 24.29 -10.86%
EPS -0.05 -0.66 -1.20 -0.74 -2.64 1.11 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 1.22 1.22 -
NAPS 0.408 0.4111 0.4026 0.4082 0.4144 0.451 0.458 -7.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.18 1.00 1.37 1.45 1.45 1.99 2.51 -
P/RPS 1.15 1.42 2.91 5.09 0.74 1.26 2.10 -32.99%
P/EPS -437.04 -30.58 -23.06 -39.73 -11.15 36.45 47.81 -
EY -0.23 -3.27 -4.34 -2.52 -8.97 2.74 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 3.02 2.39 -
P/NAPS 0.58 0.49 0.69 0.72 0.71 0.90 1.12 -35.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 29/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.15 1.19 0.91 1.41 1.49 1.83 2.44 -
P/RPS 1.12 1.69 1.93 4.95 0.77 1.16 2.05 -33.09%
P/EPS -425.93 -36.39 -15.32 -38.63 -11.45 33.52 46.48 -
EY -0.23 -2.75 -6.53 -2.59 -8.73 2.98 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 3.28 2.46 -
P/NAPS 0.56 0.59 0.46 0.70 0.73 0.82 1.08 -35.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment